CashFlowRE
Sign in Sign up
2924 Dupont St
B Composite 72.08
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$43,000

2924 Dupont St · Shreveport, LA 71109
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 10 Days on market
Built 2001 5,401 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

A 2 Bed1 Bath property in Shreveport, Louisiana. This property is rented for $661.95 per month. This property is currently occupied. This is a fantastic opportunity for any owner, occupant, or buyer looking to expand their rental portfolio. This is part of a large portfolio. Please see the agent for details.

Key facts

  • 5,401 sq ft lot
  • Built 2001
  • Listed 10 days

Property features AI

Finance

  • Other: Lot size ~0.124 acres (approximately); Parcel number 171410121002500; County: Caddo; Country: United States
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No homeowners association

Exterior

  • Parking: Covered parking space (1); Additional parking
  • Utilities: City sewer; City water; Electricity available; Natural gas available; Not in a municipal utility district
  • Home design: Single family residence; Residential property; Built in 2001; Not attached to another property; Subdivision: Ingleside Sub
  • Construction: Year built: 2001; Preowned condition
  • Exterior features: Covered porch(es)

Interior

  • Kitchen: Appliances: Other
  • Bedrooms: Primary bedroom on main level; Total of 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: One-level layout; One living area; One dining area; Other interior features
  • Laundry & utility: Washer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $43k.

Deal economics

  • At list price, monthly cash flow is $295 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($726 rent vs $43k).
  • Cap rate 14.5% vs local median 5.7% in Shreveport — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 59/100 on livability (#270 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 123 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $297 of loan paydown is wiped out by about $508 of value loss. Plan a longer hold.
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.2% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.69%
Cap rate
14.53%
Cash-on-cash
29.43%
DSCR
2.31
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$19,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3035 Midway St 0.32mi 2/1.0 792 (+3%) 8mo $12,000 $15 74
2946 Midway St 0.25mi 2/1.0 822 (+7%) 6mo $22,500 $27 72
3007 Boone St 0.60mi 2/1.0 750 (-2%) 8mo $18,500 $25 62
3149 Fulton St 0.36mi 2/1.0 870 (+13%) 2mo $34,900 $40 59
3504 Claiborne Ave 0.64mi 3/2.0 (+1) 763 (-1%) 4mo $9,990 $13 56
3127 Lindholm St 0.59mi 2/1.0 810 (+6%) 16mo $59,500 $73 50
5018 Werner 0.74mi 2/1.0 796 (+4%) 17mo $34,800 $44 45
3101 Syphon St 0.68mi 2/1.0 840 (+9%) 10mo $10,000 $12 44
2506 Quinton St 0.42mi 3/1.0 (+1) 840 (+9%) 20mo $17,700 $21 43
2842 Drexel St 0.38mi 1/1.0 (-1) 854 (+11%) 19mo $20,000 $23 43
3220 Jackson St 0.67mi 3/1.0 (+1) 858 (+12%) 6mo $17,000 $20 39
3506 Ninock St 0.71mi 2/1.0 877 (+14%) 13mo $49,000 $56 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.6%
Equity multiple
2.26×
Total profit
$15,221
Equity at exit
$10,007
10-year hold
IRR
32.8%
Equity multiple
4.37×
Total profit
$40,615
Equity at exit
$10,194

Cash invested: $12,040 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

ZIP-level market 71109

Home prices YoY
-2.1%
Active inventory
123
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$726 high interval (Pro) →
Mortgage (P&I)
$225
Tax from tax record
$35 /mo · $418/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$152
Net cashflow
$295

Break-even live

Break-even rent $352
Max offer price $43,000
Occupancy floor 54%

Sensitivity live

Price -10% $320 -5% $307 +0% $295 +5% $283 +10% $271
Rent -10% $238 -5% $267 +0% $295 +5% $324 +10% $353
Rate -1.0pp $317 -0.5pp $306 base $295 +0.5pp $284 +1.0pp $273

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$10,750
Closing costs
$1,290
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 21d 1 0.01mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 14d 1 0.14mi
2544 DuPont St Shreveport, LA 2.0 1.0 683 $600 $0.88 21d 1 0.33mi
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 21d 1 0.40mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 21d 1 0.50mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 44d 1 0.50mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 14d 1 0.68mi
2503 Malcolm St Shreveport, LA 1.0 1.0 650 $600 $0.92 44d 1 0.73mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 44d 1 0.86mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 45d 1 0.92mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 1.00mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 1.12mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 14d 1 1.15mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 44d 1 1.17mi
3902 Sumner St Shreveport, LA 2.0 1.0 900 $700 $0.78 44d 1 1.17mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 1.19mi
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 21d 1 1.27mi
3553 W College St Shreveport, LA 1.0 1.0 600 $600 $1.00 21d 1 1.29mi
4223 Lakeshore Dr Shreveport, LA 1.0–3.0 1.0–2.0 1002 $798 $0.80 44d 1 1.46mi
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 44d 1 1.47mi

Listing history 9 events

  1. 2026-06-18
    days on market $43,000 Active 10 DOM
  2. 2026-06-17
    days on market $43,000 Active 9 DOM
  3. 2026-06-16
    days on market $43,000 Active 8 DOM
  4. 2026-06-15
    days on market $43,000 Active 7 DOM
  5. 2026-06-14
    days on market $43,000 Active 5 DOM
  6. 2026-06-13
    days on market $43,000 Active 4 DOM
  7. 2026-06-10
    days on market $43,000 Active 2 DOM
  8. 2026-06-09
    remarks 309-char remark
  9. 2026-06-09
    listed $43,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$418 · $35/mo
Projected year-2 tax
$418 · $35/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$8,713
− Mortgage interest
−$2,409
− Property taxes
−$418
− Insurance
−$215
− Repairs & maintenance
−$697
− Management
−$697
− Depreciation
−$1,251
Taxable income
$3,026
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$726
After-tax cash flow
$2,818/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Shreveport

Score
59/100
State rank
#270
US rank
#19730

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shreveport, LA
County
Caddo Parish · 178,536 people
City population
164,123
Metro
Shreveport-Bossier City, LA
Population (ZIP)
17,412
Household income
$32,939
Rent vs Own
58.3% rent · 41.7% own
Severe rent burden
1265.0

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (95%)
Race & ethnicity
Black 95% White 4%
Common ancestry
Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.18%
Current HPI
54.4158
Rent YoY
Metro
Shreveport-Bossier City, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

9 events — show timeline
  • 2026-06-01 Listed $43,000 NTREIS
  • 2026-05-24 Listed for Rent $750 TENANTTURNER2
  • 2025-01-19 Rental Removed $608 APPFOLIO
  • 2025-01-09 Listed for Rent $608 APPFOLIO
  • 2024-12-30 Rental Removed $650 APPFOLIO
  • 2024-12-10 Listed for Rent $650 APPFOLIO
  • 2006-04-06 Sold (Public Records) Public Records
  • 2004-10-13 Sold (Public Records) Public Records
  • 2003-07-03 Sold (Public Records) Public Records

Property tax history

-1.3%/yr

Latest (2025): $418 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…